Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.87% first-year return on $57,879 initial cash invested.
-0.87%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$2,713
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$2,755
Mortgage P&I
35%
$940
Property Taxes
16%
$427
Home Insurance
2%
$66
HOA
1%
$19
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678